Property Info
- MLS TB8481370
- Unit No 112
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1470
- Living Area (sqft) 1470
- Foundation Slab
- Min Lease Slab
- HOA Fees $691.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.3 | Gross Yield4.7% | Annual Rent$34,200.00 | Property Taxes$9,437.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $9,437.98 | $47,189.90 | $94,379.80 | |||
| Net Cash Flow | $24,762.02 | $123,810.10 | $247,620.20 | |||
| HOA Fees | $8,292.00 | $41,460.00 | $82,920.00 |